| Revenue | DKK 2,2M | +29% |
| EBITDA | DKK 1,3M | +56% |
| Net profit | DKK 861K | +68% |
| Total assets | DKK 5,8M | +53% |
| Equity | DKK 1,8M | +75% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 284 | 141 | 458 | 691 | 1.006 | 780 | 633 | 730 | 832 | 1.003 | 917 | 1.596 | 1.725 | 2.226 |
| Staff expenses | -300 | -352 | -363 | -384 | -466 | -482 | -523 | -488 | -589 | -592 | -641 | -762 | -916 | -968 |
| EBITDA | -15 | -211 | 95 | 307 | 540 | 298 | 110 | 241 | 243 | 412 | 276 | 835 | 808 | 1.259 |
| Depreciation & amort. | -19 | -62 | -62 | -62 | -50 | -23 | -20 | -4 | -1 | -3 | -14 | -5 | -12 | -11 |
| EBIT | -35 | -272 | 33 | 246 | 490 | 275 | 90 | 237 | 242 | 409 | 262 | 830 | 796 | 1.248 |
| Net financials | -172 | -175 | -196 | -185 | -190 | -184 | -231 | -176 | -126 | -78 | -111 | -142 | -174 | -140 |
| Profit before tax | -207 | -447 | -163 | 61 | 300 | 92 | -141 | 61 | 116 | 331 | 150 | 688 | 622 | 1.107 |
| Tax | -51 | -61 | -36 | 15 | 68 | 22 | 307 | -0 | -0 | -0 | -0 | -0 | 110 | 246 |
| Net profit | -156 | -387 | -127 | 45 | 232 | 70 | -447 | 61 | 116 | 331 | 150 | 688 | 513 | 861 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.589 | 1.155 | 1.225 | 1.196 | 1.405 | 1.793 | 1.440 | 1.701 | 1.449 | 1.388 | 1.700 | 2.305 | 3.780 | 5.787 |
| Equity | -829 | -1.216 | -1.343 | -1.298 | -1.066 | -996 | -1.444 | -1.383 | -668 | -337 | -187 | 501 | 1.014 | 1.775 |
| Long-term debt | 126 | 96 | 65 | 455 | 480 | 425 | 1.126 | 995 | 967 | 934 | 886 | 858 | 802 | 316 |
| Short-term debt | 2.292 | 2.275 | 2.503 | 2.039 | 1.991 | 2.365 | 1.757 | 2.089 | 1.149 | 791 | 1.001 | 945 | 1.959 | 3.692 |
| Total debt | 2.419 | 2.371 | 2.568 | 2.494 | 2.471 | 2.790 | 2.884 | 3.085 | 2.116 | 1.725 | 1.886 | 1.803 | 2.761 | 4.008 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DENREX HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Individual | 20.0% | 20.0% | 2020 | |
| Individual | 20.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|